| DEAL NAME | Morgan Stanley ABS Capital I Inc. Trust 2005-WMC3 |
| Closing Date | 5/6/2005 |
| Collateral Factor Date | 4/1/2009 |
| |
| Performance Summary | |
| Current Pool Factor | 13.37% |
| |
| Delinquency Status (*) | |
| 30+ Days | 28.27% |
| 60+ Days | 24.94% |
| 90+ Days | 21.87% |
| 120+ Days | 13.76% |
| |
| Bankruptcy | 4.63% |
| Foreclosure | 9.44% |
| REO | 4.33% |
| |
| Cumulative Net Loss | 3.63% |
| Loss Severity | 0.00% |
| |
| Prepayment Experience | |
| 1mo CPR | 14.25% |
| 3mo CPR | 16.03% |
| 6mo CPR | 18.63% |
| 9mo CPR | 18.43% |
| 12mo CPR | 20.56% |
| Life CPR | 39.02% |
|